ZIP Investment Score
85
095130300
Purchase Price Calculator
Maximum purchase price
$317,012
Cost breakdown
+
HUD FMR$3,090
Market rentUsed$2,550
Est. payment standard (90%)$2,780
-
Loan amount$253,610
Down payment$63,402
Rate6.50%
Term30 years
-
Property taxes-$317
Insurance-$175
Utilities$0
HOA$0
Management-$255
=
Calculation mode
Hold period projections
Annual appreciation rate
+$40,662(64.1% ROI)
Projected value
Return breakdown
Property appreciation+$24,375
Loan principal paid down+$9,086
Rental cash flow+$7,200
+$69,861(110.2% ROI)
Projected value
Return breakdown
Property appreciation+$41,658
Loan principal paid down+$16,203
Rental cash flow+$12,000
+$151,400(238.8% ROI)
Projected value
Return breakdown
Property appreciation+$88,790
Loan principal paid down+$38,609
Rental cash flow+$24,000
Rolodex
Loading Rolodex
Market Alignment
Studio1.31
1 BR1.32
2 BR1.21
3 BR1.12
4 BR1.08
0.700.800.901.001.101.201.30aligned range
FY 2023-2027
- FMR
- FY2027
- Market rent
- last ~365 days
- Property value
- --
- Tax rate
- --
- Mortgage rate
- --